AI assistant
Lamda Development S.A. — Interim / Quarterly Report 2011
Sep 22, 2015
2660_10-q_2015-09-22_361723cb-72d8-4dfc-9fde-9a631ec26c13.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
LAMDA Development S.A.
Condensed consolidated and company interim financial statements in accordance with International Financial Reporting Standards («IFRS»)
(1 January – 31 March 2011)
LAMDA Development S.A.
37A Kifissias Ave., 15123, Maroussi
These financial statements have been translated from the original statutory financial statements that have been prepared in the Greek language. In the event that differences exist between this translation and the original Greek language
financial statements, the Greek language financial statements will prevail over this document.
31 March 2011
| Balance Sheet | 2 | |
|---|---|---|
| Income Statement | 3 | |
| Total Comprehensive Income Statement | 3 | |
| Statement of changes in equity | 4 | |
| Cash Flow Statement | 5 | |
| Notes to the condensed consolidated and Company interim financial statements | 7 | |
| 1. | General information | 7 |
| 2. | Basis of preparation and summary of significant accounting policies | 7 |
| 3. | Segment information | 10 |
| 4. | Investment property | 12 |
| 5. | Property, plant and equipment | 12 |
| 6. | Intangible assets | 13 |
| 7. | Investments in subsidiaries and associates | 14 |
| 8. | Available-for-sale financial assets | 15 |
| 9. | Derivative financial instruments | 16 |
| 10. Cash and cash equivalents | 16 | |
| 11. Borrowings | 17 | |
| 12. Cash generated from operations | 18 | |
| 13. Commitments | 19 | |
| 14. Contingent liabilities and assets | 19 | |
| 15. Related party transactions | 20 | |
| 16. Earnings per share | 21 | |
| 17. Fiscal years unaudited by the tax authorities | 22 | |
| 18. Number of employees | 23 | |
| 19. Events after the balance sheet date | 23 | |
| 20. Seasonality | 23 |
Balance Sheet
| GROUP | COMPANY | |||||
|---|---|---|---|---|---|---|
| all amounts in € thousands | Note | 31.3.2011 | 31.12.2010 | 31.3.2011 | 31.12.2010 | |
| ASSETS | ||||||
| Non-current assets | ||||||
| Investment property | 4 | 643.580 | 643.580 | 1.840 | 1.840 | |
| Property, plant and equipment | 5 | 43.484 | 43.994 | 577 | 595 | |
| Intangible assets | 6 | 4.274 | 4.309 | - | - | |
| Investments in subsidiaries | 7 | - | - | 219.403 | 217.992 | |
| Investments in associates | 7 | 4.722 | 4.414 | 1.929 | 1.929 | |
| Available-for-sale financial assets | 8 | 58.089 | 53.586 | 58.089 | 53.586 | |
| Derivative financial instruments | 9 | 1 | 1 | - | - | |
| Deferred income tax assets | 820 | 972 | - | 356 | ||
| Trade and other receivables | 7.591 | 7.591 | 81.972 | 80.944 | ||
| 762.561 | 758.446 | 363.811 | 357.241 | |||
| Current assets | ||||||
| Inventories | 133.507 | 133.361 | - | - | ||
| Trade and other receivables | 45.978 | 42.506 | 20.444 | 17.147 | ||
| Current income tax assets | 6.890 | 6.752 | 6.235 | 6.123 | ||
| Cash and cash equivalents | 10 | 144.450 | 150.283 | 74.811 | 79.094 | |
| 330.825 | 332.902 | 101.490 | 102.364 | |||
| Total assets | 1.093.385 | 1.091.348 | 465.301 | 459.606 | ||
| EQUITY | ||||||
| Capital and reserves attributable to equity holders of the company | ||||||
| Ordinary shares | 220.732 | 220.732 | 220.732 | 220.732 | ||
| Other reserves | (8.595) | (15.189) | (12.557) | (17.673) | ||
| Retained earnings | 190.984 | 185.579 | 24.702 | 22.962 | ||
| 403.122 | 391.122 | 232.876 | 226.021 | |||
| Minority interest in equity | 11.920 | 12.007 | - | - | ||
| Total equity | 415.042 | 403.129 | 232.876 | 226.021 | ||
| LIABILITIES | ||||||
| Non-current liabilities | ||||||
| Borrowings | 11 | 568.706 | 571.037 | 220.000 | 220.000 | |
| Deferred income tax liabilities | 59.286 | 58.264 | 145 | - | ||
| Derivative financial instruments | 9 | 623 | 2.358 | 173 | 939 | |
| Retirement benefit obligations | 613 | 613 | 502 | 502 | ||
| Other non-current liabilities | 4.388 | 4.309 | - | - | ||
| 633.615 | 636.581 | 220.820 | 221.442 | |||
| Current liabilities | ||||||
| Trade and other payables | 29.696 | 34.620 | 11.604 | 12.143 | ||
| Current income tax liabilities | 1.178 | 3.418 | - | - | ||
| Derivative financial instruments | 9 | 575 | 1.082 | - | - | |
| Borrowings | 11 | 13.279 | 12.518 | - | - | |
| 44.727 | 51.638 | 11.604 | 12.143 | |||
| Total liabilities | 678.343 | 688.219 | 232.424 | 233.585 | ||
| Total equity and liabilities | 1.093.385 | 1.091.348 | 465.301 | 459.606 |
These condensed consolidated and Company interim financial statements of LAMDA Development SA have been approved for issue by the Company's Board of Directors on May 26, 2010.
Condensed interim financial statements 31 March 2011
Income Statement
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Continuing operations (all amounts in € thousands) | Note | 1.1.2011 to 31.3.2011 1.1.2010 to 31.3.2010 1.1.2011 to 31.3.2011 1.1.2010 to 31.3.2010 | |||
| Revenue | 20.211 | 20.193 | 332 | 281 | |
| Dividends | 3.422 | 3.419 | 3.422 | 3.419 | |
| Cost of inventory sales | (423) | (606) | - - |
||
| Other direct investment property expenses | (6.139) | (4.788) | - - |
||
| Employee benefit expense | (1.979) | (2.008) | (1.203) | (1.366) | |
| Depreciation of property, plant, equipment and intangible assets | (630) | (579) | (46) | (42) | |
| Operating lease payments | (1.941) | (1.566) | (267) | (271) | |
| Contracting cost | (53) | (64) | - - |
||
| Other operating income / (expenses) - net | (1.076) | (1.503) | (441) | (428) | |
| Operating profit | 11.392 | 12.498 | 1.798 | 1.592 | |
| Finance income | 998 | 1.037 | 2.114 | 2.095 | |
| Finance costs | (5.769) | (5.474) | (1.825) | (1.450) | |
| Share of profit of associates | 7 | 308 | 659 | - - |
|
| Profit before income tax | 6.928 | 8.719 | 2.087 | 2.237 | |
| Income tax expense | 17 | (1.435) | (1.536) | (347) | (48) |
| Profit for the period | 5.493 | 7.183 | 1.740 | 2.189 | |
| Attributable to: | |||||
| Equity holders of the Company | 5.619 | 6.085 | 1.740 | 2.189 | |
| Minority interest | (126) | 1.099 | - - |
||
| 5.493 | 7.183 | 1.740 | 2.189 | ||
| Earnings per share from continuing operations for profit attributable to the equity holders of the Company during the year (expressed in € per share) |
|||||
| Basic | 16 | 0,14 | 0,15 | 0,04 | 0,05 |
| Diluted | 16 | 0,14 | 0,15 | 0,04 | 0,05 |
Total Comprehensive Income Statement
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Continuing operations (all amounts in € thousands) | 1.1.2011 to 31.3.2011 1.1.2010 to 31.3.2010 1.1.2011 to 31.3.2011 1.1.2010 to 31.3.2010 | |||
| Profit for the period | 5.493 | 7.183 | 1.740 | 2.189 |
| Profit / (loss) from revaluation of available-for-sale assets | 4.503 | (10.419) | 4.503 | (10.419) |
| Profit / (loss) from cash flow hedges, after tax | 1.794 | (1.184) | 613 | (550) |
| Currency translation differences | 84 | 291 | - | - |
| Other comprehensive income for the period | 6.381 | (11.312) | 5.116 | (10.969) |
| Total comprehensive income for the period | 11.874 | (4.129) | 6.856 | (8.781) |
| Attributable to: | ||||
| Equity holders of the Company | 12.000 | (5.271) | 6.856 | (8.781) |
| Minority interest | (126) | 1.142 | - | - |
| 11.874 | (4.129) | 6.856 | (8.781) |
Statement of changes in equity
| Attributable to equity holders of the Company | ||||||
|---|---|---|---|---|---|---|
| all amounts in € thousands | Share capital | Other reserves | Retained earnings/(losses) |
Total | Minority interests | Total equity |
| GROUP | ||||||
| 1 Janouary 2010 | 217.669 | 4.157 | 224.654 | 446.479 | 40.240 | 486.719 |
| Total Income : | ||||||
| Profit for the period | - | - | 6.085 | 6.085 | 1.099 | 7.183 |
| Other comprehensive income for the period: Loss from revaluation of available-for-sale assets |
- | (10.419) | - | (10.419) | - | (10.419) |
| Cash flow hedges, after tax | - | (1.193) | - | (1.193) | 9 | (1.184) |
| Currency translation differences | - | 257 | - | 257 | 34 | 291 |
| Total comprehensive income for the period | - | (11.355) | 6.085 | (5.271) - |
1.142 | (4.129) - |
| Transactions with the shareholders: | ||||||
| Treasury shares purchased | (294) | - | - | (294) | - | (294) |
| 31 March 2010 | 217.375 | (7.198) | 230.739 | 440.915 | 41.382 | 482.297 |
| 1 January 2011 | 220.732 | (15.189) | 185.579 | 391.122 | 12.007 | 403.129 |
| - | - | |||||
| Total Income : Profit for the period |
- | - | 5.619 | 5.619 | (126) | 5.493 |
| Other comprehensive income for the period: | ||||||
| Profit from revaluation of available-for-sale assets | - | 4.503 | - | 4.503 | - | 4.503 |
| Cash flow hedges, after tax Currency translation differences |
- - |
1.794 84 |
- - |
1.794 84 |
- - |
1.794 84 |
| Total comprehensive income for the period | - | 6.381 | 5.619 | 12.000 - |
(126) | 11.874 - |
| Transactions with the shareholders: | ||||||
| Increase in subdiaries' participation | 39 | 39 | ||||
| Other reserves | - | 213 | (213) | - | - - |
- |
| 31 March 2011 | 220.732 | (8.595) | 190.984 | 403.122 | 11.920 | 415.042 |
| Retained | ||||||
| all amounts in € thousands | Share capital | Other reserves | earnings/(losses) | Total equity | ||
| COMPANY | ||||||
| 1 Janouary 2010 | 217.669 | 2.413 | 21.058 | 241.140 | ||
| Total Income : | ||||||
| Profit for the period | - | - | 2.189 | 2.189 | ||
| Other comprehensive income for the period: | ||||||
| Cash flow hedges, after tax | - | (550) | - | (550) | ||
| Loss from revaluation of available-for-sale assets | - | (10.419) | - | (10.419) | ||
| Total comprehensive income for the period | - | (10.969) | 2.189 | (8.781) | ||
| Transactions with the shareholders: | ||||||
| Treasury shares purchased | (294) | - | - | (294) | ||
| 31 March 2010 | 217.375 | (8.556) | 23.247 | 232.065 | ||
| 1 January 2011 | 220.732 | (17.673) | 22.962 | 226.021 | ||
| Total Income : | ||||||
| Profit for the period | - | - | 1.740 | 1.740 | ||
| Other comprehensive income for the period: | ||||||
| Cash flow hedges, after tax | - | 613 | - | 613 | ||
| Profit from revaluation of available-for-sale assets | - | 4.503 | - | 4.503 | ||
| Total comprehensive income for the period | - | 5.116 | 1.740 | 6.856 | ||
| 31 March 2011 | 220.732 | (12.557) | 24.702 | 232.876 |
Cash Flow Statement
| GROUP | COMPANY | |||||
|---|---|---|---|---|---|---|
| all amounts in € thousands | Note | 1.1.2011 to 31.3.2011 | 1.1.2010 to 31.3.2010 | 1.1.2011 to 31.3.2011 | 1.1.2010 to 31.3.2010 | |
| Cash flows from operating activities | ||||||
| Cash generated from operations | 12 | 2.215 | 3.642 | (1.674) | (3.682) | |
| Interest paid | (5.797) | (5.414) | (1.865) | (1.450) | ||
| Income tax paid | (1.374) | (1.643) | (111) | (815) | ||
| Net cash generated from operating activities | (4.955) | (3.415) | (3.651) | (5.947) | ||
| Cash flows from investing activities | ||||||
| Purchases of property, plant and equipment | 5 | (86) | (1.551) | (29) | (50) | |
| Interest received | 868 | 622 | 807 | 1.168 | ||
| Loan repayments received from related parties | - | - | - | 378 | ||
| Purchases of available-for-sale financial assets | 8 | - | (166) | - | (166) | |
| Increase in participations | 7 | - | - | (1.411) | (2.228) | |
| Net cash used in investing activities | 782 | (1.095) | (633) | (898) | ||
| Cash flows from financing activities | ||||||
| Purchase of treasury shares | - | (294) | - | (294) | ||
| Dividends paid to Company's shareholders | - | (8) | - | (8) | ||
| Increase in ordinary shares of subsidiaries | 30 | - | - | - | ||
| Borrowings received | 11 | - | 188 | - | - | |
| Repayments of capital repayments of finance leases | 11 | (190) | (188) | - | - | |
| Repayments of borrowings | 11 | (1.499) | (599) | - | - | |
| Net cash used in financing activities | (1.659) | (900) | - | (302) | ||
| Net decrease in cash and cash equivalents | (5.833) | (5.410) | (4.284) | (7.146) | ||
| Cash and cash equivalents at beginning of the period | 10 | 150.283 | 216.658 | 79.094 | 148.732 | |
| Cash and cash equivalents at the end of the period | 10 | 144.450 | 211.248 | 74.811 | 141.585 |
Notes to the condensed consolidated and Company interim financial statements
1. General information
These condensed interim financial statements include the interim financial statements of the company LAMDA Development S.A. (the "Company") and the interim consolidated financial statements of the Company and its subsidiaries (together "the Group") for the period ended March 31, 2011. The names of the subsidiaries are presented in note 7 of these financial statements.
The main activities of the Group are the investment, development and maintenance of innovative real estate projects and marine services.
The Group is activated in Greece and in other neighbour Balkan countries mainly Romania, Bulgaria, Serbia, Montenegro and its shares are listed on the Athens Stock Exchange.
The Company is incorporated and domiciled in Greece. The address of its registered office is 37A Kifissias Ave., 15123, Maroussi and its website address is www.Lamda-development.net. The company is controlled by Consolidated Lamda Holdings S.A. which is domiciled in Luxembourg and therefore Group's financial statements are included in its consolidated financial statements. The company Consolidated Lamda Holdings S.A. is controlled by Latsis family.
These financial statements have been approved for issue by the Board of Directors on May 26, 2011.
2. Basis of preparation and summary of significant accounting policies
2.1 Basis of preparation
The interim financial information of LAMDA Development SA cover the three month period ended 31 March 2011. It has been prepared in accordance with International Accounting Standard ("IAS") 34, "Interim Financial Reporting" and should be read in conjunction with the annual financial statements for the year ended 31 December 2010 which are available on the website address www.Lamdadevelopment.net.
2.2 Accounting policies
The accounting principles that have been used in the preparation and presentation of the interim financial statements are in accordance with those used for the preparation of the Company and Group annual financial statements as of December 31, 2010.
The preparation of financial information in accordance with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Company's accounting policies. Moreover, the use of estimates and assumptions that have an influence on the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of preparation of financial information and the reported income and expense amounts during the reporting period, are required. Although these estimates are based on the best possible knowledge of management with respect to the current conditions and activities, the real results can eventually differ from these estimates.
New standards, amendments to standards and interpretations: Certain new standards, amendments to standards and interpretations have been issued that are mandatory for periods beginning from January 1, 2011. The Group's evaluation of the effect of these new standards, amendments to standards and interpretations is that they will not have a material impact on the Group's financial statements.
IAS 24 (Revised) "Related Party Disclosures"
This amendment attempts to reduce disclosures of transactions between government-related entities and clarify related-party definition. More specifically, it removes the requirement for governmentrelated entities to disclose details of all transactions with the government and other government-related entities, clarifies and simplifies the definition of a related party and requires the disclosure not only of the relationships, transactions and outstanding balances between related parties, but of commitments as well in both the consolidated and the individual financial statements. This revision does not affect the Group's financial statements.
IAS 32 (Amendment) "Financial Instruments: Presentation"
This amendment clarifies how certain rights issues should be classified. In particular, based on this amendment, rights, options or warrants to acquire a fixed number of the entity's own equity instruments for a fixed amount of any currency are equity instruments if the entity offers the rights, options or warrants pro rata to all of its existing owners of the same class of its own non-derivative equity instruments. This amendment is not relevant to the Group.
IFRIC 19 "Extinguishing Financial Liabilities with Equity Instruments"
This interpretation addresses the accounting by the entity that issues equity instruments to a creditor in order to settle, in full or in part, a financial liability. This interpretation is not relevant to the Group.
IFRIC 14 (Amendment) "The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction"
The amendments apply in limited circumstances: when an entity is subject to minimum funding requirements and makes an early payment of contributions to cover those requirements. The amendments permit such an entity to treat the benefit of such an early payment as an asset. This interpretation is not relevant to the Group.
Amendments to standards that form part of the IASB's 2010 annual improvements project
The amendments set out below describe the key changes to IFRSs following the publication in May 2010 of the results of the IASB's annual improvements project. Unless otherwise stated the following amendments do not have a material impact on the Group's financial statements.
IFRS 3 "Business Combinations"
The amendments provide additional guidance with respect to: (i) contingent consideration arrangements arising from business combinations with acquisition dates preceding the application of IFRS 3 (2008); (ii) measuring non-controlling interests; and (iii) accounting for share-based payment transactions that are part of a business combination, including un-replaced and voluntarily replaced share-based payment awards.
IFRS 7 "Financial Instruments: Disclosures"
The amendments include multiple clarifications related to the disclosure of financial instruments.
IAS 1 "Presentation of Financial Statements"
The amendment clarifies that entities may present an analysis of the components of other comprehensive income either in the statement of changes in equity or within the notes.
IAS 27 "Consolidated and Separate Financial Statements"
The amendment clarifies that the consequential amendments to IAS 21, IAS 28 and IAS 31 resulting from the 2008 revisions to IAS 27 are to be applied prospectively.
IAS 34 "Interim Financial Reporting"
The amendment places greater emphasis on the disclosure principles that should be applied with respect to significant events and transactions, including changes to fair value measurements, and the need to update relevant information from the most recent annual report.
IFRIC 13 "Customer Loyalty Programmes"
The amendment clarifies the meaning of the term 'fair value' in the context of measuring award credits under customer loyalty programmes.
Standards and Interpretations effective from periods beginning on or after 1 January 2012
IFRS 7 (Amendment) "Financial Instruments: Disclosures" – transfers of financial assets (effective for annual periods beginning on or after 1 July 2011)
This amendment sets out disclosure requirements for transferred financial assets not derecognised in their entirety as well as on transferred financial assets derecognised in their entirety but in which the reporting entity has continuing involvement. It also provides guidance on applying the disclosure requirements. This amendment has not yet been endorsed by the EU.
IAS 12 (Amendment) "Income Taxes" (effective for annual periods beginning on or after 1 January 2012)
The amendment to IAS 12 provides a practical approach for measuring deferred tax liabilities and deferred tax assets when investment property is measured using the fair value model in IAS 40 "Investment Property". This amendment has not yet been endorsed by the EU.
IFRS 9 "Financial Instruments" (effective for annual periods beginning on or after 1 January 2013)
IFRS 9 is the first Phase of the Board's project to replace IAS 39 and deals with the classification and measurement of financial assets and financial liabilities. The IASB intends to expand IFRS 9 in subsequent phases in order to add new requirements for impairment and hedge accounting. The Group is currently investigating the impact of IFRS 9 on its financial statements. The Group cannot currently early adopt IFRS 9 as it has not been endorsed by the EU. Only once approved will the Group decide if IFRS 9 will be adopted prior to 1 January 2013.
IFRS 13 "Fair Value Measurement" (Effective for annual periods beginning on or after 1 January 2013)
IFRS 13 provides new guidance on fair value measurement and disclosure requirements. These requirements do not extend the use of fair value accounting but provide guidance on how it should be applied where its use is already required or permitted by other standards within IFRSs. IFRS 13 provides a precise definition of fair value and a single source of fair value measurement and disclosure requirements for use across IFRSs. Disclosure requirements are enhanced and apply to all assets and liabilities measured at fair value, not just financial ones. This standard has not yet been endorsed by the EU.
Group of standards on consolidation and joint arrangements (effective for annual periods beginning on or after 1 January 2013)
The IASB has published five new standards on consolidation and joint arrangements: IFRS 10, IFRS 11, IFRS 12, IAS 27 (amendment) and IAS 28 (amendment). These standards are effective for annual periods beginning on or after 1 January 2013. Earlier application is permitted only if the entire "package" of five standards is adopted at the same time. These standards have not yet been endorsed by the EU. The Group is in the process of assessing the impact of the new standards on its consolidated financial statements. The main provisions are as follows:
IFRS 10 "Consolidated Financial Statements"
IFRS 10 replaces all of the guidance on control and consolidation in IAS 27 and SIC 12. The new standard changes the definition of control for the purpose of determining which entities should be consolidated. This definition is supported by extensive application guidance that addresses the different ways in which a reporting entity (investor) might control another entity (investee). The revised definition of control focuses on the need to have both power (the current ability to direct the activities that significantly influence returns) and variable returns (can be positive, negative or both) before control is present. The new standard also includes guidance on participating and protective rights, as well as on agency / principal relationships.
IFRS 11 "Joint Arrangements"
IFRS 11 provides for a more realistic reflection of joint arrangements by focusing on the rights and obligations of the arrangement, rather than its legal form. The types of joint arrangements are reduced to two: joint operations and joint ventures. Proportional consolidation of joint ventures is no longer allowed. Equity accounting is mandatory for participants in joint ventures. Entities that participate in joint operations will follow accounting much like that for joint assets or joint operations today. The standard also provides guidance for parties that participate in joint arrangements but do not have joint control.
IFRS 12 "Disclosure of Interests in Other Entities"
IFRS 12 requires entities to disclose information, including significant judgments and assumptions, which enable users of financial statements to evaluate the nature, risks and financial effects associated with the entity's interests in subsidiaries, associates, joint arrangements and unconsolidated structured entities. An entity can provide any or all of the above disclosures without having to apply IFRS 12 in its entirety, or IFRS 10 or 11, or the amended IAS 27 or 28.
IAS 27 (Amendment) "Separate Financial Statements"
This Standard is issued concurrently with IFRS 10 and together, the two IFRSs supersede IAS 27 "Consolidated and Separate Financial Statements". The amended IAS 27 prescribes the accounting and disclosure requirements for investment in subsidiaries, joint ventures and associates when an entity prepares separate financial statements. At the same time, the Board relocated to IAS 27 requirements from IAS 28 "Investments in Associates" and IAS 31 "Interests in Joint Ventures" regarding separate financial statements.
IAS 28 (Amendment) "Investments in Associates and Joint Ventures"
IAS 28 "Investments in Associates and Joint Ventures" replaces IAS 28 "Investments in Associates". The objective of this Standard is to prescribe the accounting for investments in associates and to set out the requirements for the application of the equity method when accounting for investments in associates and joint ventures, following the issue of IFRS 11.
There are no other new standards or amendments to standards, which are obligatory for financial years that begin during current year.
3. Segment information
Primary reporting format – business segments
The Group is organised into two business segments:
- (1) Real Estate
- (2) Marine services
Management monitors the operating results of the divisions separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated
Condensed interim financial statements
31 March 2011
based on sales, operating results and EBITDA (Earnings before interest, tax, depreciation and amortization). It is noted that the Group applies the same accounting policies as those in the financial statements in order to measure the operating segment's results. Group financing, including finance costs and finance income, as well as income taxes are measured on a group basis and are included in corporate segment without being allocated to the profit generating segments.
Transfer prices between operating segments are on an arm's length basis in a manner similar to transactions with third parties.
The segment results for the three month period ended 31 March 2011 were as follows:
| Continuing operations (all amounts in € thousands) | Real Estate | Marine Services | Total |
|---|---|---|---|
| Total revenue | 17.323 | 2.905 | 20.228 |
| Inter-segment revenue | (17) | - | (17) |
| Revenue from third parties | 17.337 | 2.874 | 20.211 |
| EBIDTA | 10.774 | (524) | 10.251 |
The segment results for the nine month period ended 31 March 2010 were as follows:
| Continuing operations (all amounts in € thousands) | Real Estate | Marine Services | Total |
|---|---|---|---|
| Total revenue | 17.356 | 2.882 | 20.238 |
| Inter-segment revenue | (45) | - | (45) |
| Revenue from third parties | 17.319 | 2.874 | 20.193 |
| EBIDTA | 11.647 | 76 | 11.724 |
| Total assets | Real Estate | Marine Services | Total |
| 31 March 2011 | 983.081 | 51.395 | 1.034.476 |
| 31 December 2010 | 988.203 | 48.588 | 1.036.791 |
| 31 March 2010 | 1.085.339 | 52.618 | 1.137.957 |
| Total assets reconciliation |
A reconciliation of the Group's total adjusted EBITDA to total profit after income tax is provided as follows:
| Adjusted EBITDA for reportable segments | 31.3.2011 | 31.3.2010 |
|---|---|---|
| EBIDTA | 10.251 | 11.724 |
| Corporate overheads | (1.651) | (2.066) |
| Depreciation | (630) | (579) |
| Dividends | 3.422 | 3.419 |
| Share of profit of associates | 308 | 659 |
| Finance income | 998 | 1.037 |
| Finance costs | (5.769) | (5.474) |
| Profit before income tax | 6.928 | 8.719 |
| Income tax expense | (1.435) | (1.536) |
| Profit for the period | 5.493 | 7.183 |
Reportable segments' assets are reconciled to total assets as follows:
| 31 March 2011 31 December 2010 | 31 March 2010 | ||
|---|---|---|---|
| Total segment assets | 1.034.476 | 1.036.791 | 1.137.957 |
| Deferred income tax assets | 820 | 972 | 440 |
| Available-for-sale financial assets | 58.089 | 53.586 | 59.924 |
| Total assets per balance sheet | 1.093.385 | 1.091.348 | 1.198.321 |
4. Investment property
| GROUP | COMPANY | |||
|---|---|---|---|---|
| all amounts in € thousands | 31.03.2011 | 31.12.2010 | 31.03.2011 | 31.12.2010 |
| Balance at 1 January | 643.580 | 675.189 | 1.840 | 1.840 |
| Additions resulting from subsequent expenditure | - | 637 | - | - |
| Increase in joint ventures shareholdings | - | 3.802 | - | - |
| Transfer from inventories | - | 330 | - | - |
| Fair value losses | - | (36.377) | - | - |
| Balance at 31 March | 643.580 | 643.580 | 1.840 | 1.840 |
Group's investment property is revalued by independent professional valuers at semi-annual basis ("SAVILLS HELLAS Ltd"). Valuations are based primarily on discounted cash flow projections due to the absence of sufficient current prices for an active market. In the other interim three-month periods, the revaluation is based on Management estimations taking the existing market conditions at the reporting period into account.
The investment property includes property under finance lease that amounts to €10,5m and property under operating lease that amounts to €291,4m.
Bank borrowings are secured with mortgages on "The Mall Athens", associate's "Lamda Olympia Village SA" investment property, which amount to €336m (note 14). The Group's proportion on the above mortgages amounts to €193,2m.
In relation to the mortgages on property, refer to note 14.
5. Property, plant and equipment
| all amounts in € thousands | Land and buildings |
Vehicles and machinery |
Furniture, fittings and equipment |
Software | Assets under construction |
Total |
|---|---|---|---|---|---|---|
| GROUP - Cost | ||||||
| 1 Janouary 2010 | 32.026 | 11.824 | 4.716 | 2.421 | 3.560 | 54.545 |
| Increase in joint ventures shareholdings | 1 | 5 | 14 | - | - | 20 |
| Additions | 132 | 187 | 479 | 51 | 2.121 | 2.970 |
| Disposals | - | (1) | (16) | - | - | (17) |
| Reclassifications | 5.134 | 533 | - | - | (5.667) | - |
| Purchase of subsidiary | - | - | 4 | 2 | - | 6 |
| 31 December 2010 | 37.292 | 12.548 | 5.197 | 2.474 | 12 | 57.524 |
| 1 January 2011 | 37.292 | 12.548 | 5.197 | 2.474 | 12 | 57.523 |
| Additions | - | 9 | 69 | 7 | 1 | 86 |
| Write-offs | - | - | (8) | - | - | (8) |
| 31 March 2011 | 37.292 | 12.558 | 5.258 | 2.482 | 13 | 57.602 |
| Accumulated depreciation | ||||||
| 1 Janouary 2010 | (3.228) | (3.476) | (2.195) | (2.334) | - | (11.236) |
| Increase in joint ventures shareholdings | - | (2) | (7) | - | - | (10) |
| Depreciation charge | (1.055) | (430) | (745) | (65) | - | (2.294) |
| Disposals | - | 1 | 14 | - | - | 14 |
| Purchase of subsidiary | - | - | (3) | (2) | - | (6) |
| 31 December 2010 | (4.282) | (3.908) | (2.937) | (2.402) | - | (13.531) |
| 1 January 2011 | (4.282) | (3.908) | (2.937) | (2.402) | - | (13.531) |
| Depreciation charge | (284) | (108) | (186) | (18) | - | (598) |
| Disposals / Write-offs | - | - | 7 | - | - | 7 |
| 31 March 2011 | (4.568) | (4.016) | (3.115) | (2.420) | - | (14.118) |
| Closing net book amount at 31 December 2010 |
33.008 | 8.639 | 2.260 | 72 | 12 | 43.994 |
| Closing net book amount at 31 March 2011 | 32.725 | 8.540 | 2.143 | 62 | 13 | 43.484 |
| all amounts in € thousands | Land and buildings |
Vehicles and machinery |
Furniture, fittings and equipment |
Software | Total |
|---|---|---|---|---|---|
| COMPANY - Cost | |||||
| 1 Janouary 2010 | 300 | 40 | 1.046 | 2.371 | 3.757 |
| Additions | - | 50 | 48 | 25 | 123 - |
| 31 December 2010 | 300 | 90 | 1.094 | 2.396 | 3.881 |
| 1 January 2011 | 300 | 90 | 1.094 | 2.396 | 3.881 |
| Additions | - | 4 | 17 | 7 | 29 |
| Disposals | - | - | (8) | - | (8) |
| 31 March 2011 | 300 | 95 | 1.104 | 2.403 | 3.902 |
| Accumulated depreciation | |||||
| 1 Janouary 2010 | (159) | (13) | (640) | (2.294) | (3.107) |
| Depreciation charge | (12) | (10) | (115) | (42) | (179) |
| 31 December 2010 | (171) | (24) | (755) | (2.337) | (3.286) |
| 1 January 2011 | (171) | (24) | (755) | (2.337) | (3.286) |
| Depreciation charge | (3) | (3) | (29) | (11) | (46) |
| Disposals | - | - | 7 | - | 7 |
| 31 March 2011 | (173) | (27) | (777) | (2.347) | (3.324) |
| Closing net book amount at 31 December | |||||
| 2010 | 130 | 67 | 339 | 59 | 595 |
| Closing net book amount at 31 March 2011 | 127 | 68 | 326 | 56 | 577 |
6. Intangible assets
| all amounts in € thousands | Concessions and similar rights |
|---|---|
| GROUP - Cost | |
| 1 Janouary 2010 | 5.469 |
| Additions | - |
| 31 December 2010 | 5.469 |
| 1 January 2011 | 5.469 |
| Additions | - |
| 31 March 2011 | 5.469 |
| Συσσωρευµένες αποσβέσεις | |
| 1 Janouary 2010 | (1.020) |
| Depreciation charge | (140) |
| 31 December 2010 | (1.160) |
| 1 January 2011 | (1.160) |
| Depreciation charge | (35) |
| 31 March 2011 | (1.195) |
| Closing net book amount at 31 December 2010 | 4.309 |
| Closing net book amount at 31 March 2011 | 4.274 |
In concessions and rights are included the licences for the management and the operation of the Flisvos Marina for 40 years, and are valued at historical cost less accumulated depreciation.
7. Investments in subsidiaries and associates
| COMPANY | ||
|---|---|---|
| all amounts in € thousands | 31.3.2011 | 31.12.2010 |
| Balance at 1 January | 219.921 | 175.873 |
| Increase in participations | - | 1.575 |
| Increase / decrease in share capital | 1.411 | 41.717 |
| Reversal of subsidiaries' impairment | - | 131 |
| Purchase / sale of subsidiary | - | 625 |
| Balance at 31 March | 221.332 | 219.921 |
The Company's share of the results of its subsidiaries, joint ventures and associates, all of which are unlisted, and its share of the carrying amount are as follows:
| COMPANY - 31 March 2011 (all amounts in € thousands) | ||
|---|---|---|
| ------------------------------------------------------ | -- | -- |
| Country of | |||||
|---|---|---|---|---|---|
| Name | Cost | Impairment | Carrying amount | incorporation | % interest held |
| LAMDA ESTATE DEVELOPMENT SA | 52.654 | 13.164 | 39.490 | Greece | 100,00% |
| LAMDA PRIME PROPERTIES SA | 9.272 | - | 9.272 | Greece | 100,00% |
| LAMDA ERGA ANAPTYXIS SA | 170 | - | 170 | Greece | 100,00% |
| LAMDA DOMI SA | 30.500 | - | 30.500 | Greece | 100,00% |
| LAMDA PROPERTY MANAGEMENT SA | 210 | - | 210 | Greece | 100,00% |
| LAMDA HELLIX SA | 1.240 | - | 1.240 | Greece | 80,00% |
| PYLAIA SA | 4.035 | - | 4.035 | Greece | 100,00% |
| LAMDA FLISVOS HOLDING SA | 10.834 | 2.484 | 8.350 | Greece | 61,00% |
| LAMDA WASTE MANAGEMENT SA | 150 | - | 150 | Greece | 100,00% |
| GEAKAT SA | 14.213 | - | 14.213 | Greece | 100,00% |
| MC PROPERTY MANAGEMENT SA | 745 | - | 745 | Greece | 75,00% |
| LAMDA DEVELOPMENT SOFIA EOOD | 83 | - | 83 | Bulgaria | 100,00% |
| LAMDA DEVELOPMENT SOUTH E.O.O.D. | 3 | - | 3 | Bulgaria | 100,00% |
| LAMDA DEVELOPMENT VITOSHA E.O.O.D. | 3 | - | 3 | Bulgaria | 100,00% |
| LAMDA DEVELOPMENT D.O.O. (BEOGRAD) | 942 | - | 942 | Serbia | 100,00% |
| PROPERTY DEVELOPMENT D.O.O. | 1.801 | - | 1.801 | Serbia | 100,00% |
| PROPERTY INVESTMENTS LTD | 1 | - | 1 | Serbia | 100,00% |
| LAMDA DEVELOPMENT ROMANIA SRL | 201 | - | 201 | Romania | 100,00% |
| ROBIES SERVICES LTD | 1.638 | - | 1.638 | Cyprus | 90,00% |
| LAMDA DEVELOPMENT (NETHERLANDS) BV | 72.128 | - | 72.128 | Netherlands | 100,00% |
| LAMDA DEVELOPMENT MONTENEGRO D.O.O. | 600 | - | 600 | Montenegro | 100,00% |
| Investments in subsidiaries | 201.421 | 15.648 | 185.773 | ||
| LAMDA OLYMPIA VILLAGE SA | 28.681 | - | 28.681 | Greece | 50,00% |
| LAMDA AKINHTA SA | 4.904 | 4.904 | Greece | 50,00% | |
| S.C. LAMDA OLYMPIC SRL | 752 | 707 | 45 | Romania | 50,00% |
| Investments in joint ventures | 34.337 | 707 | 33.630 | ||
| ECE LAMDA HELLAS SA | 204 | - | 204 | Greece | 34,00% |
| ATHENS METROPOLITAN EXPO ΑΕ | 1.559 | - | 1.559 | Greece | 11,70% |
| ΜΗΤΡΟΠΟΛΙΤΙΚΟ ΚΕΝΤΡΟ ΠΕΙΡΑΙΑ ΑΕ | 101 | - | 101 | Greece | 19,50% |
| EFG PROPERTY SERVICES SA | 30 | - | 30 | Romania | 20,00% |
| EFG PROPERTY SERVICES SOFIA A.D. | 15 | - | 15 | Bulgaria | 20,00% |
| EFG PROPERTY SERVICES D.O.O. BEOGRAD | 20 | - | 20 | Serbia | 20,00% |
| Investments in associates | 1.929 | - | 1.929 | ||
| TOTAL | 237.687 | 16.355 | 221.332 |
The Group participates in the following companies' equity:
Condensed interim financial statements
31 March 2011
| GROUP - Investments in associates | 31 March 2011 | |||||
|---|---|---|---|---|---|---|
| Share in profit / | ||||||
| Name | Cost | (loss) | Carrying amount | |||
| ECE LAMDA HELLAS SA | 204 | 745 | 949 | Greece | 34,00% | |
| ATHENS METROPOLITAN EXPO ΑΕ | 1.559 | - | 1.559 | Greece | 11,67% | |
| ΜΗΤΡΟΠΟΛΙΤΙΚΟ ΚΕΝΤΡΟ ΠΕΙΡΑΙΑ ΑΕ | 101 | - | 101 | Greece | 19,50% | |
| EFG PROPERTY SERVICES SA | 30 | 39 | 69 | Romania | 20,00% | |
| EFG PROPERTY SERVICES SOFIA A.D. | 15 | 360 | 375 | Bulgaria | 20,00% | |
| EFG PROPERTY SERVICES D.O.O. BEOGRAD | 20 | 170 | 190 | Serbia | 20,00% | |
| S.C. LAMDA MED SRL | 0,5 | 1.478 | 1.478 | Romania | 40,00% | |
| TOTAL | 1.930 | 2.792 | 4.722 |
During the period ended 31 March 2011 the following significant events have occurred:
Share capital increase
The Company increased its participation in the subsidiaries "LAMDA Development Netherlands BV", "Property Development DOO", "LAMDA Development DOO Beograd", "GEAKAT SA" and "LAMDA Flisvos Holding SA" by €0,7m, €0,3m, €0,3m, €0,2m and €0,1m respectively.
The Group's composition on March 31, 2011 is as follows:
| % Participation of the parent |
% Participation of the parent |
||||||
|---|---|---|---|---|---|---|---|
| company | company | ||||||
| Company LAMDA Development SA |
Parent company | Company | |||||
| Full consolidation | |||||||
| LAMDA Estate Development SA | Greece | 100,00% | LAMDA Development Vitosha EOOD | Bulgaria | 100,00% | ||
| KRONOS PARKING SA | Greece | Indirect | 100,00% | TIHI EOOD | Bulgaria | Indirect | 100,00% |
| LAMDA Prime Properties SA | Greece | 100,00% | LAMDA Development (Netherlands) BV | Netherlands | 100,00% | ||
| PYLAIA SA | Greece | 100,00% | Robies Services Ltd | Cyprus | 90,00% | ||
| LAMDA Flisvos Holding SA | Greece | 61,00% | |||||
| LAMDA Flisvos Marina SA | Greece | Indirect | 47,11% | Proportionate consolidation | |||
| LAMDA Erga Anaptyxis SA | Greece | 100,00% | LAMDA Olympia Village SA | Greece | 50,00% | ||
| LAMDA Domi SA | Greece | 100,00% | LAMDA Akinhta SA | Greece | 50,00% | ||
| LAMDA Property Management SA | Greece | 100,00% | LAMDA Redding Contracting Consortium | Greece | Indirect | 50,00% | |
| LAMDA Hellix SA | Greece | 80,00% | Singidunum-Buildings DOO | Serbia | Indirect | 50,00% | |
| LAMDA Waste Management SA | Greece | 100,00% | SC LAMDA Olympic SRL | Romania | 50,00% | ||
| GEAKAT SA | Greece | 100,00% | GLS OOD | Bulgaria | Indirect | 50,00% | |
| MC Property Management SA | Greece | 100,00% | S.L. Imobilia DOO | Croatia | Indirect | 50,00% | |
| LAMDA Development DOO Beograd | Serbia | 100,00% | |||||
| Property Development DOO | Serbia | 100,00% | Equity consolidation | ||||
| Property Investments DOO | Serbia | 100,00% | ECE LAMDA HELLAS SA | Greece | 34,00% | ||
| LAMDA Development Montenegro DOO | Montenegro | 100,00% | ATHENS METROPOLITAN EXPO SA | Greece | 11,67% | ||
| LAMDA Development Romania SRL | Romania | 100,00% | Piraeus Metropolitan Center SA | Greece | 19,50% | ||
| Robies Proprietati Imobiliare SRL | Romania | Indirect | 90,00% | SC LAMDA MED SRL | Romania | Indirect | 40,00% |
| SC LAMDA Properties Development SRL | Romania | Indirect | 95,00% | EFG PROPERTY SERVICES SA | Romania | 20,00% | |
| LAMDA Development Sofia EOOD | Bulgaria | 100,00% | EFG PROPERTY SERVICES DOO BEOGRAD | Serbia | 20,00% | ||
| LAMDA Development South EOOD | Bulgaria | 100,00% | EFG PROPERTY SERVICES SOFIA AD | Bulgaria | 20,00% | ||
8. Available-for-sale financial assets
| GROUP | COMPANY | |||
|---|---|---|---|---|
| all amounts in € thousands | 31.3.2011 | 31.12.2010 | 31.3.2011 | 31.12.2010 |
| Balance at 1 January | 53.586 | 70.177 | 53.586 | 70.177 |
| Additions | - | 3.212 | - | 3.212 |
| Reserves from revaluation recognised directly in equity | 4.503 | (19.803) | 4.503 | (19.803) |
| Balance at 31 March | 58.089 | 53.586 | 58.089 | 53.586 |
The total amount of available-for-sale financial assets refers to 9.005.987 shares (31/12/2010: 9.005.987 shares) of the listed company Eurobank Properties R.E.I.C., which have been revaluated at
31 March 2011
fair value at 31/3/2011 and 31/12/2010 and the profit / (loss) has been transferred to the relevant reserves in equity.
In relation to the evaluation of the above mentioned financial assets, no impairment loss has been transferred from the relevant reserves to the income statement, as there is no such indication to the investment at 31/3/2011 and 31/3/2010.
9. Derivative financial instruments
| GROUP | COMPANY | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 31.3.2011 | 31.12.2010 | 31.3.2011 | 31.12.2010 | ||||||
| all amounts in € thousands | Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | |
| Interest rate swaps - fair value hedges | 1 | - | 1 | - | - | - | - - |
||
| Interest rate swaps - cash flow hedges | - | 1.198 | - | 3.440 | - | 173 | - 939 |
||
| Total | 1 | 1.198 | 1 | 3.440 | - | 173 | - 939 |
||
| Non-current | 1 | 623 | 1 | 2.358 | - | 173 | - 939 |
||
| Current | - | 575 | - | 1.082 | - | - | - - |
||
| Total | 1 | 1.198 | 1 | 3.440 | - | 173 | - | 939 |
The above mentioned derivative financial instruments refer to interest rate swaps.
The total fair value of the derivative financial instrument is presented in the balance sheet as long-term liability since the remaining duration of the loan agreement which is hedged, exceeds the 12 months.
The movement in fair value is related to the effective portion of the cash flow hedge and is recognised in special reserves in equity. The effectiveness test of the cash flow hedges is based on discounted cash flows according to the forward rates (3-month Euribor) and the their volatility rating.
The nominal value of interest rate swaps in abeyance at 31/3/2011 was €155,75m and has been measured at fair value stated by the counterpart bank. The swaps have been valuated at fair value which was estimated by the counterparty. On 31/3/2011 the long-term borrowings floating rates are secured with interest risk derivatives (swaps) ranged according to 3 month Euribor plus 1,39%.
The maximum exposure to credit risk at the reporting date is the fair value of the derivative assets in the balance sheet.
10. Cash and cash equivalents
| all amounts in € thousands | GROUP | COMPANY | ||
|---|---|---|---|---|
| 31.3.2011 | 31.12.2010 | 31.3.2011 | 31.12.2010 | |
| Cash at bank | 20.717 | 18.777 | 2.061 | 825 |
| Cash in hand | 187 | 326 | 4 | 6 |
| Short-term bank deposits | 123.546 | 131.180 | 72.745 | 78.263 |
| Total | 144.450 | 150.283 | 74.811 | 79.094 |
The above comprise the cash and cash equivalents used for the purposes of the cash flow statement.
11. Borrowings
| GROUP | ||||
|---|---|---|---|---|
| all amounts in € thousands | 31.3.2010 | 31.12.2010 | 31.3.2010 | 31.12.2010 |
| Non-current | ||||
| Bank borrowings | 26.302 | 26.302 | - | - |
| Bond borrowings | 534.400 | 536.501 | 220.000 | 220.000 |
| Finance lease liabilities | 8.004 | 8.234 | - | - |
| Total non-current | 568.706 | 571.037 | 220.000 | 220.000 |
| Current | ||||
| Bank borrowings | 90 | 95 | - | - |
| Bond borrowings | 12.230 | 11.504 | - | - |
| Finance lease liabilities | 959 | 919 | - | - |
| Total current | 13.279 | 12.518 | - | - |
| Total borrowings | 581.985 | 583.556 | 220.000 | 220.000 |
The movements in borrowings are as follows:
| 12 months ended 31 December 2010 (amounts in € thousands) | GROUP | COMPANY |
|---|---|---|
| Balance at 1 January 2010 | 607.601 | 235.000 |
| Increase in joint ventures shareholdings | 1.926 | - |
| Borrowings transaction costs - amortization | 466 | - |
| Borrowings repayments | (25.538) | (15.000) |
| Currency translation differences | 12 | - |
| Finance lease repayments | (910) | - |
| Balance at 31 December 2010 | 583.556 | 220.000 |
| 3 months ended 31 Μαρτίου 2011 (amounts in € thousands) | GROUP | COMPANY |
| Balance at 1 January 2011 | 583.556 | 220.000 |
| Borrowings transaction costs - amortization | 119 | - |
| Borrowings repayments | (1.499) | - |
| Finance lease repayments | (190) | - |
| Balance at 31 March 2011 | 581.985 | 220.000 |
Borrowings are secured with mortgages on the Group's land and buildings (note 4 and 5) and in certain cases by additional pledges of parent company's shares and by assignment of subsidiaries' receivables and insurance compensations.
The maturity of non-current borrowings is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| all amounts in € thousands | 31.3.2010 | 31.12.2010 | 31.3.2010 | 31.12.2010 |
| Between 1 and 2 years | 138.112 | 88.389 | 125.000 | 75.000 |
| Between 2 and 5 years | 329.130 | 380.276 | 95.000 | 145.000 |
| Over 5 years | 101.465 | 102.372 | - | - |
| 568.708 | 571.037 | 220.000 | 220.000 |
Parts of the borrowings that are assigned to subsidiaries are secured with assignment of receivables.
The effective weighted average interest rates at March 31, 2011 are as follows:
| GROUP | COMPANY | |
|---|---|---|
| Current bank borrowings | 2,36% | 0,00% |
| Non-current bank borrowings | 5,48% | 0,00% |
| Current bond borrowings | 3,88% | 0,00% |
| Non-current bond borrowings | 3,97% | 3,35% |
31 March 2011
By taking into account the participation interest held of each company, it is noted that on 31/3/2011, the average base effective interest rate that the Group is borrowed is 2.35% and the average bank spread is 1.67%. Therefore, the Group total effective borrowing rate is 4.01%.
The Company loans have to fulfil the following financial covenants: at Company level (issuer) the total borrowings (current and non-current) to total equity should not exceed 1.5 and at Group level the total borrowings to total equity should not exceed 3. There has been no change to the above mentioned financial covenants and the Company and the Group fulfil them as in the last reporting period.
Finance leases
| GROUP | COMPANY | |||
|---|---|---|---|---|
| all amounts in € thousands | 31.3.2010 | 31.12.2010 | 31.3.2010 | 31.12.2010 |
| Finance lease liabilities- minimum lease payments | ||||
| Not later than 1 year | 1.189 | 1.141 | - | - |
| Later than 1 year but not later than 5 years | 4.544 | 4.534 | - | - |
| Over 5 years | 4.280 | 4.561 | - | - |
| Total | 10.014 | 10.236 | - | - |
| Less: Future finance charges on finance leases | (1.051) | (1.083) | - | - |
| Present value of finance lease liabilities | 8.963 | 9.153 | - | - |
The present value of finance lease liabilities is analyzed as follows:
| all amounts in € thousands | 31.3.2010 | 31.12.2010 | 31.3.2010 | 31.12.2010 |
|---|---|---|---|---|
| Not later than 1 year | 959 | 919 | - | - |
| Later than 1 year but not later than 5 years | 3.911 | 3.885 | - | - |
| Over 5 years | 4.093 | 4.349 | - | - |
| Total | 8.963 | 9.153 | - | - |
12. Cash generated from operations
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| all amounts in € thousands | Note | 1.1.2011 to 31.3.2011 |
1.1.2010 to 31.3.2010 |
1.1.2011 to 31.3.2011 |
1.1.2010 to 31.3.2010 |
| Profit for the period from continuing operations | 5.493 | 7.183 | 1.740 | 2.189 | |
| Adjustments for: | |||||
| Tax | 1.435 | 1.536 | 347 | 48 | |
| Depreciation of property, plant and equipment | 5 | 595 | 544 | 46 | 42 |
| Depreciation of intangible assets | 6 | 35 | 35 | - | - |
| Provisions for bad debts | 711 | - | - | - | |
| Share of profit of associates | 7 | (308) | (659) | - | - |
| Proceeds from dividends | (3.422) | (3.419) | (3.422) | (3.419) | |
| Interest income | (998) | (1.037) | (2.114) | (2.095) | |
| Interest expense | 5.769 | 5.492 | 1.825 | 1.450 | |
| Other non cash income / (expense) | 89 | 304 | - | - | |
| 9.399 | 9.980 | (1.579) | (1.785) | ||
| Changes in working capital: | |||||
| (Increase) / Decrease in inventories | (146) | 164 | - | - | |
| (Increase) / decrease in receivables | (2.339) | (498) | 404 | (492) | |
| Decrease in payables | (4.699) | (6.005) | (499) | (1.404) | |
| (7.184) | (6.338) | (96) | (1.896) | ||
| Cash generated from operations | 2.215 | 3.642 | (1.674) | (3.682) |
13. Commitments
Capital commitments
There is no capital expenditure that has been contracted for but not yet incurred at the balance sheet date.
Operating lease commitments
The Group leases tangible assets, land, buildings, vehicles and mechanical equipment under operating leases. Total future lease payments under operating leases are as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| all amounts in € thousands | 31.3.2011 | 31.12.2010 | 31.3.2011 | 31.12.2010 |
| No later than 1 year | 18.859 | 18.676 | 963 | 948 |
| Later than 1 year and not later than 5 years | 80.756 | 80.169 | 3.873 | 3.830 |
| Later than 5 years | 923.632 | 928.922 | 5.266 | 5.516 |
| Total | 1.023.247 | 1.027.767 | 10.102 | 10.293 |
The Group has no contractual liability for investment property repair and maintenance services.
14. Contingent liabilities and assets
The Group and the Company have contingencies in respect of bank guarantees, other guarantees and other matters arising in the ordinary course of business, for which no significant additional burdens are expected to arise as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.3.2011 | 31.12.2010 | 31.3.2011 | 31.12.2010 | |
| Liabilities (all amounts in € thousands) | ||||
| Letters of guarantee to creditors | 26.372 | 26.372 | 345 | 345 |
| Letters of guarantee to customers securing contract performance | 356 | 356 | - | - |
| Mortgages over land & buildings | 193.200 | 193.200 | - | - |
| Guarantees to banks on behalf of subsidiaries | 1.599 | 1.599 | 24.659 | 24.659 |
| Other | 35.595 | 35.770 | 35.593 | 35.593 |
| Total | 257.122 | 257.298 | 60.596 | 60.596 |
Other Liabilities include pledged shares of subsidiaries. According to the terms of the pledge, the assigned right of the pledge extends to the potential revenues of such shares.
In addition to the issues mentioned above there are also the following particular issues:
- The Company has been audited by tax authorities until the year 2008. For further information regarding the Group's unaudited fiscal years refer to note 17. As a result, the Group's tax obligations have not been defined permanently.
- At the subsidiary company LAMDA Olympia Village (ex DIMEPA) a property transfer tax of €9,8m approximately has been imposed. The Company has appealed to the administrative courts, paying during 2005 €836k, €146k approximately during 2006 and €27k during 2007 (which is included in Deposits and Other Debtors). The estimate of the management is that the imposal of the income tax is without base due to the special law provisions on the law for Olympic works. In any case, if the outcome of the case is negative, according to the share sale agreement between the Municipality of Amaroussion and the Company, the total obligation will be on the Municipality, as it relates to transfers of properties before the acquisition of the shares of the subsidiary by the Company.
- There are disagreements between Company's subsidiary "PYLEA SA" and the constructing company "MHXANIKH SA", concerning the evaluation of constructing company's works at the trading center of "PYLEA SA", the imposition of penalties due to "MHXANIKH SA" partial and final delay of the undertaken project's completion, and the compensation that "PYLEA SA" is entitled to receive because of working imperfection / deficiency for
Condensed interim financial statements
31 March 2011
"MHXANIKH SA". Both parties have filed actions and counter-actions, which were jointly heard on 01.04.2009, after a postponement of 02.04.2008. The amount of the total receivables of "PYLEA SA" against "MHXANIKH SA" is €18.340m (out of which €2m regards moral damage) while "MHXANIKH SA" requests the amount of €34.755m (out of which €10m regards moral damage). Despite the ruling of the Athens Multimember 1st Instance Court, whereby the actions of "PYLEA SA" were rejected, the Company's legal counsel believes that the substantiated claims of "PYLEA S.A." against "MICHANIKI S.A." significantly exceed the counterclaims of the latter against "PYLEA S.A.". For this reason, "PYLEA S.A." has filed an appeal against said ruling.
- In respect of the Company's subsidiary «LAMDA Flisvos Marina S.A.", three petitions for annulment are pending before the State Council, concerning the approval of the environmental terms for the expansion and refurbishment of the Flisvos Marina, as well as the ministerial decision, whereby the existing harbor basin was delineated. The first two petitions were heard on 04.03.2009, while the hearing for the third petition has not been heard yet. The Company expects a favorable outcome in respect of these cases.
- Five (5) petitions of annulment have been filled and are pending before the State Council for the subsidiary company "LAMDA Olympia Village SA", in relation to the plot of land where the Olympic Press Village (or "Olympiako Chorio Typou") and the Commercial Centre "The Mall Athens" were built. More specifically: the first of these petitions was heard on 03.05.2006 and the decision no 391/2008 of the Fifth Department of the State Council was issued committing for the Plenary Session of the State Council. Further to successive postponements the case was heard on 5.3.2010 and the Council of State, in plenary session, issued the Decision No. 4076/2010 on 16.12.2010, with which it decided to adjourn further the hearing of the petition of annulment until the issuance of a decision by the ACC in another case, which raised, in the opinion of the Council of State, such legal issues as those considered in the petition of annulment. The hearing of the second petition has been set, further to postponements, for the 8.6.2011 while the hearing for the remaining three petitions has been set for 14.2.2012 (again, further to successive postponements). The outcome of the cases relating to the second, third, fourth and fifth petition for repeal depends largely on the content of the decision under issuance by the Council of State, in plenary session, with regards to the first petition of annulment.
- In respect of the subsidiary company "LAMDA Domi SA", one petition is pending which contest the validity of the original building permit for the erection of the International Broadcasting Centre and of the permit for demolishing and strengthening of the building structure of the main part of the International Broadcasting Centre. The hearing of the petition has been set, further to postponements, for 7.6.2011, further to postponements.
- According to the legal counsels who represent the company in these cases, if the State Council upholds its jurisprudence to date the aforementioned petitions are not expected to be accepted.
Additionally, there are various legal cases of the Group's companies, which are not expected to create material additional liabilities.
15. Related party transactions
In Group's related parties, apart from the ones related to it, Group "EFG Eurobank Ergasias SA" is included.
The following transactions were carried out with related parties:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| all amounts in € thousands | 1.1.2011 to 31.3.2011 | 1.1.2010 to 31.3.2010 |
1.1.2011 to 31.3.2011 | 1.1.2010 to 31.3.2010 |
| i) Sales of goods and services | ||||
| - sales of services | 762 | 657 | 266 | 281 |
| 762 | 657 | 266 | 281 |
Condensed interim financial statements
31 March 2011
| ii) Purchases of goods and services | ||||
|---|---|---|---|---|
| - purchases of services | 808 | 1.412 | 264 | 257 |
| 808 | 1.412 | 264 | 257 | |
| iii) Dividend income | 3.422 | 3.419 | 3.422 | 3.419 |
| iv) Benefits to management | ||||
| - salaries and other short-term employment benefits | 78 | 200 | 78 | 200 |
| 78 | 200 | 78 | 200 | |
| v) Period end balances from sales-purchases of goods / servises | ||||
| all amounts in € thousands | GROUP 31.3.2011 |
31.12.2010 | COMPANY 31.3.2011 |
31.12.2010 |
| Receivables from related parties: | ||||
| - parent | 27 | 62 | - | - |
| - associates | 113 140 |
100 163 |
322 322 |
570 570 |
| Receivables from dividends from related parties: | ||||
| - parent | 3.422 3.422 |
- - |
3.422 3.422 |
- - |
| Payables to related parties: | ||||
| - parent | - | 1 | - | - |
| - associates | 392 | 1.844 | 7 | 9 |
| 392 | 1.845 | 7 | 9 | |
| vi) Loans to associates: | ||||
| Balance at the beginning of the period | 2.720 | 2.747 | 85.933 | 81.107 |
| Loans given during the period | - | - | - | 5 |
| Loans repaid during the period | - | (190) | - | (379) |
| Exchange translation differences | (4) | 36 | - | - |
| Reversal of impairment | - | - | 1.025 | 4.011 |
| Interest charged | 30 | 127 | 294 | 1.190 |
| Balance at the end of the period | 2.745 | 2.720 | 87.252 | 85.933 |
| vii) Loans from associates: | ||||
| Balance at the beginning of the period | 77.849 | 79.373 | 45.196 | 45.172 |
| Loans repaid during the period | (529) | (1.553) | - | - |
| Interest paid | (973) | (1.752) | (292) | (997) |
| Interest charged | 1.502 | 1.780 | 281 | 1.021 |
| Balance at the end of the period | 77.848 | 77.849 | 45.185 | 45.196 |
| viii) Cash at bank - related parties | 48.942 | 53.099 | 32.806 | 37.025 |
Services from and to related parties, as well as sales and purchases of goods, are based on the price lists in force with non-related parties. The Group loans to and from related parties are included in note 11.
16. Earnings per share
Basic
Basic earnings per share are calculated by dividing profit attributable to ordinary equity holders of the parent entity, by the weighted average number of ordinary shares outstanding during the period
| Continuing operations | GROUP | COMPANY | ||
|---|---|---|---|---|
| all amounts in € thousands | 1.1.2011 to 31.3.2011 |
1.1.2010 to 31.3.2010 |
1.1.2011 to 31.3.2011 |
1.1.2010 to 31.3.2010 |
| Profit attributable to equity holders of the Company | 5.619 | 6.085 | 1.740 | 2.189 |
| Weighted average number of ordinary shares in issue | 40.716 | 40.788 | 40.716 | 40.788 |
| Basic earnings per share (Euro per share) | 0,14 | 0,15 | 0,04 | 0,05 |
Diluted
| Continuing operations | GROUP | COMPANY | ||
|---|---|---|---|---|
| all amounts in € thousands | 1.1.2011 to 31.3.2011 |
1.1.2010 to 31.3.2010 |
1.1.2011 to 31.3.2011 |
1.1.2010 to 31.3.2010 |
| Profit used to determine dilluted earnings per share | 5.619 | 6.085 | 1.740 | 2.189 |
| Weighted average number of ordinary shares in issue | 40.716 | 40.788 | 40.716 | 40.788 |
| Adjustment for share options: | ||||
| Employees share option scheme Weighted average number of ordinary shares for dilluted earnings |
12 | 315 | 12 | 315 |
| per share | 40.727 | 41.104 | 40.727 | 41.104 |
| Diluted earnings per share (Euro per share) | 0,14 | 0,15 | 0,04 | 0,05 |
There were no dilutive potential ordinary shares. Therefore, the diluted earnings per share are the same as the basic earnings per share for all periods presented.
17. Fiscal years unaudited by the tax authorities
The income tax expense is based on the Management estimations of the weighted average tax rate that is expected to be applicable to profits throughout the year. Due to the increased transactions during to the ordinary course of business, the ultimate tax determination is uncertain. The Group's companies are subject to income taxes in numerous jurisdictions. In addition, the tax rate for the subsidiaries registered in foreign countries differs from country to country as follows: Romania 16%, Serbia 10%, Bulgaria 10%, Montenegro 9% and Netherlands 25.5%.
The annual weighted average tax rate for the current period has been affected by the Group results before tax which derive mainly from the Group's companies with registered offices in Greece, including the parent company. During current period, this rate presents a variation from the anticipating one due to the elements in the income statement that has significant contribution in the results before tax. These elements are basically non-taxable income (dividends), other non-offset taxes, differences due to tax rate decrease as well as period losses to be transferred, for which a provision of deferred tax has not been made.
| Fiscal years unaudited by the tax |
Fiscal years unaudited by the tax |
||
|---|---|---|---|
| Company | authorities | Company | authorities |
| LAMDA Development SA | 2009-2010 | Property Development DOO | 2010 |
| LAMDA Olympia Village SA | 2008-2010 | Property Investments DOO | 2008-2010 |
| PYLAIA SA | 2009-2010 | LAMDA Development Romania SRL | 2010 |
| LAMDA Domi SA | 2009-2010 | LAMDA Development Vitosha EOOD | 2007-2010 |
| LAMDA Flisvos Marina SA | 2007-2010 | LAMDA Development Sofia EOOD | 2006-2010 |
| LAMDA Prime Properties SA | 2005-2010 | LAMDA Development South EOOD | 2007-2010 |
| LAMDA Hellix SA | 2010 | SC LAMDA MED SRL | 2005-2010 |
| LAMDA Estate Development SA | 2010 | EFG PROPERTY SERVICES SA | 2005-2010 |
| LAMDA Property Management SA | 2010 | EFG PROPERTY SERVICES DOO BEOGRAD | 2005-2010 |
| KRONOS PARKING SA | 2010 | EFG PROPERTY SERVICES SOFIA AD | 2005-2010 |
| LAMDA Erga Anaptyxis SA | 2010 | LAMDA Development Montenegro DOO | 2007-2010 |
| LAMDA Flisvos Holding SA | 2010 | LAMDA Development (Netherlands) BV | 2008-2010 |
| LAMDA Waste Management SA | 2010 | Robies Services Ltd | 2007-2010 |
| GEAKAT SA | 2010 | Robies Proprietati Imobiliare SRL | 2007-2010 |
| LAMDA Redding Contracting Consortium | 2006-2010 | SC LAMDA Properties Development SRL | 2007-2010 |
| ECE LAMDA HELLAS SA | 2010 | SC LAMDA Olympic SRL | 2002-2010 |
| MC Property Management SA | 2010 | Singidunum-Buildings DOO | 2007-2010 |
| ATHENS METROPOLITAN EXPO SA | 2010 | GLS OOD | 2006-2010 |
| Piraeus Metropolitan Center SA | 2010 | TIHI EOOD | 2008-2010 |
| LAMDA Akinhta SA | 2010 | S.L. Imobilia DOO | 2008-2010 |
| LAMDA Development DOO Beograd | 2003-2010 |
18. Number of employees
Number of employees at the end of the period: Group 154, Company 63 (three month period ended 31 March 2010: Group 141, Company 74) from which there are no seasonal (three month period ended 31 March 2010: Group 0, Company 0).
19. Events after the balance sheet date
The Company's subsidiary Lamda Estate Development, proceeded, on 12/5/2011 to the sale of 1.314 sq. m on Othonos str, Athens for a total consideration of €6.573k. The passing yield of the investment is 7.75% annually. The purchaser company is Eurobank Properties REIC. The above-mentioned sale lies within the general frame of the Company's strategy.
There are no other events after the balance sheet date considered to be material to the financial position of the Company.
20. Seasonality
The Group activities, and consequently the turnover are not expected to be substantially influenced by seasonal fluctuations.